Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.65% first-year return on $180k initial cash invested.
-19.65%
Cash On Cash
2.62%
Cap Rate
0.4
DSCR
$3,889
Rent
-$2,942
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,889 income − $6,831 expenses = $2,942 out of pocket
Investment Breakdown
|
Purchase Price
$856k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$171k
Closing costs
1%
$8,557
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,889
Total Expenses
$6,831
Mortgage P&I
119%
$4,617
Property Taxes
22%
$853
Home Insurance
8%
$306
HOA
1%
$45
Property Management
10%
$389
CapEx
5%
$194
Vacancy
6%
$233
Maintenance
5%
$194
Other
0%
$0